| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | 3 000.00 | | 3 000.00 |
BJ TOTAL (I) | 4 035 752.00 | 4 034 489.00 | 1 263.00 | 4 035 752.00 |
BN Goods in progress | 1 415 317.00 | 929 043.00 | 486 273.00 | 1 415 317.00 |
BV Advances and down payments on orders | 918.00 | | 918.00 | 918.00 |
BZ Other receivables | 3 609 607.00 | | 3 609 607.00 | 3 609 607.00 |
CF Cash and cash equivalents | 131 193.00 | | 131 193.00 | 131 193.00 |
CH Prepaid expenses | 14 685.00 | | 14 685.00 | 14 685.00 |
CJ TOTAL (II) | 5 171 721.00 | 929 043.00 | 4 242 678.00 | 5 171 721.00 |
CO Grand total (0 to V) | 9 207 474.00 | 4 963 533.00 | 4 243 941.00 | 9 207 474.00 |
CU Other investments | 4 032 752.00 | 4 031 489.00 | 1 263.00 | 4 032 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 268.00 | 56 268.00 | | 56 268.00 |
DB Share, merger, contribution premiums, etc. | 35 568.00 | 35 568.00 | | 35 568.00 |
DD Legal reserve (1) | 5 630.00 | 5 630.00 | | 5 630.00 |
DF Regulated reserves (1) | 12.00 | 12.00 | | 12.00 |
DH Retained earnings | 18 394.00 | 38.00 | | 18 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 840.00 | 18 356.00 | | -17 840.00 |
DL TOTAL (I) | 98 034.00 | 115 874.00 | | 98 034.00 |
DU Loans and Debts from Credit Institutions (3) | 4 109 886.00 | 4 116 251.00 | | 4 109 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 483.00 | 3 483.00 | | 3 483.00 |
DX Trade payables and related accounts | 32 538.00 | 22 024.00 | | 32 538.00 |
EC TOTAL (IV) | 4 145 907.00 | 4 141 758.00 | | 4 145 907.00 |
EE Grand total (I to V) | 4 243 941.00 | 4 257 633.00 | | 4 243 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 158 333.00 | | 158 333.00 | 158 333.00 |
FJ Net sales | 158 333.00 | | 158 333.00 | 158 333.00 |
FM Inventory production | | | 39 923.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 28 876.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 227 134.00 | |
FU Purchases of raw materials and other supplies | | | 187 209.00 | |
FV Inventory change (raw materials and supplies) | | | 145 095.00 | |
FW Other purchases and external expenses | | | 11 770.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 336.00 | |
GF Total Operating Expenses (II) | | | 344 412.00 | |
GG - OPERATING RESULT (I - II) | | | -117 278.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 130 069.00 | |
GP Total financial income (V) | | | 130 069.00 | |
GR Interest and similar expenses | | | 38 191.00 | |
GU Total financial expenses (VI) | | | 38 191.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 187.00 | 120.00 | | 1 187.00 |
HH Total exceptional expenses (VIII) | 1 187.00 | 120.00 | | 1 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 187.00 | -120.00 | | -1 187.00 |
HK Income tax | -8 746.00 | -43 988.00 | | -8 746.00 |
HL TOTAL REVENUE (I + III + V + VII) | 357 203.00 | 854 928.00 | | 357 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 375 044.00 | 836 571.00 | | 375 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 840.00 | 18 356.00 | | -17 840.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 035 752.00 | | | 4 035 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 032 752.00 | |
I4 DECREASES Grand Total | | | 4 035 752.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 032 752.00 | | | 4 032 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 957 920.00 | | 28 876.00 | 957 920.00 |
7B Total provisions for depreciation | 4 989 409.00 | | 28 876.00 | 4 989 409.00 |
7C Grand total | 4 989 409.00 | | 28 876.00 | 4 989 409.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 28 876.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 32 538.00 | 32 538.00 | | 32 538.00 |
VB VAT | 4 667.00 | | | 4 667.00 |
VC Group and associates | 3 064 592.00 | | | 3 064 592.00 |
VG Loans with a maturity of up to one year at origin | 2 932 615.00 | 2 932 615.00 | | 2 932 615.00 |
VH Loans with a maturity of more than one year at origin | 1 177 270.00 | 1 177 270.00 | | 1 177 270.00 |
VI Group and Associates | 3 483.00 | 3 483.00 | | 3 483.00 |
VJ Loans taken out during the year | 85 732.00 | | | 85 732.00 |
VK Loans repaid during the year | 91 306.00 | | | 91 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 540 347.00 | | | 540 347.00 |
VS Prepaid expenses | 14 685.00 | | | 14 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 624 292.00 | 3 624 292.00 | | 3 624 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 145 907.00 | 4 145 907.00 | | 4 145 907.00 |
